Firy Inc. (FIRY)
NYSE: FIRY · Real-Time Price · USD
8.44
-0.10 (-1.17%)
Jul 13, 2026, 4:00 PM EDT - Market closed
Firy Inc. Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 111.7 | 104.5 | 92.87 | 152.08 | 269.71 | 380.15 | |
Revenue Growth (YoY) | 24.77% | 12.53% | -38.94% | -43.61% | -29.05% | 65.97% |
Cost of Revenue | 13.68 | 13.05 | 13.41 | 15.38 | 30.72 | 25.24 |
Gross Profit | 98.02 | 91.45 | 79.46 | 136.7 | 238.99 | 354.91 |
Selling, General & Admin | 141.85 | 142.24 | 155.22 | 219.51 | 440.03 | 602.49 |
Research & Development | 20.87 | 20.62 | 16.75 | 28.15 | 52.27 | 46.23 |
Other Operating Expenses | 7.5 | 7.5 | 46 | 3.34 | 168.05 | - |
Total Operating Expenses | 170.22 | 170.36 | 217.96 | 250.99 | 660.35 | 648.73 |
Operating Income | -15.98 | -63.92 | -46.5 | -114.29 | -421.36 | -293.81 |
Total Non-Operating Income (Expense) | -6.87 | -6.38 | -0.22 | 13.17 | -17.86 | 86.75 |
Pretax Income | -64.07 | -70.3 | -46.72 | -101.12 | -439.22 | -207.07 |
Provision for Income Taxes | 0.14 | 0.11 | 0.07 | 0.24 | -0.35 | -19.14 |
Net Income | -64.21 | -70.41 | -46.79 | -101.36 | -438.88 | -187.93 |
Net Income to Common | -64.21 | -70.41 | -46.79 | -101.36 | -438.88 | -187.93 |
Shares Outstanding (Basic) | 16 | 16 | 18 | 21 | 20 | 19 |
Shares Outstanding (Diluted) | 16 | 16 | 18 | 21 | 20 | 19 |
Shares Change (YoY) | -8.92% | -12.55% | -14.59% | 1.93% | 5.51% | 31.91% |
EPS (Basic) | -4.06 | -4.51 | -2.62 | -4.85 | -21.41 | -9.80 |
EPS (Diluted) | -4.06 | -4.51 | -2.62 | -4.85 | -21.41 | -14.20 |
Free Cash Flow | -65.31 | -70.33 | -7.74 | -84.99 | -181.49 | -183.39 |
Free Cash Flow Per Share | -4.13 | -4.51 | -0.43 | -4.07 | -8.85 | -9.44 |
Gross Margin | 87.75% | 87.51% | 85.57% | 89.89% | 88.61% | 93.36% |
Operating Margin | -14.31% | -61.17% | -50.08% | -75.15% | -156.23% | -77.29% |
Profit Margin | -57.48% | -67.38% | -50.39% | -66.65% | -162.72% | -49.43% |
FCF Margin | -58.46% | -67.30% | -8.34% | -55.89% | -67.29% | -48.24% |
EBITDA | -14.05 | -62.54 | -44.84 | -112.33 | -403.49 | -282.15 |
EBITDA Margin | -12.58% | -59.85% | -48.28% | -73.86% | -149.60% | -74.22% |
EBIT | -15.98 | -63.92 | -46.5 | -114.29 | -421.36 | -293.81 |
EBIT Margin | -14.31% | -61.17% | -50.08% | -75.15% | -156.23% | -77.29% |
Effective Tax Rate | -0.22% | -0.15% | -0.14% | -0.24% | 0.08% | 9.24% |